BNBCalc Short Term Rental Investment Analysis 1402 9th St 11, Tuscaloosa, AL, 35401

2 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$68,151

Profit (Cash Flow)

$18,629

Cap Rate

11.4%

Annual Revenue

$68,151

AirDNA projects $400/night at 30% occupancy ($43,829). Airbtics projects $327/night at 37% occupancy ($44,190). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $397 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$23,587	$42,611	$70,123	$96,516
Occupancy	25%	36%	47%	55%
Nightly Rate	$250	$314	$397	$465

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5-min Walk to Stadium, Modern 2BR/2BA w/ 2 Parking	$34,658	$168	55%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (25)
Tuscaloosa/Univ of Alabama Condo - True Luxury	$80,106	$509	43%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Two Blocks from Bryant-Denny Stadium @ Twelve!	$100,855	$431	61%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (91)
6 Blocks to Stadium, Strip and Downtown!	$25,624	$162	41%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Rolling Tide Retreat (RTR) - Close to Stadium!	$70,481	$395	47%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (14)
Elephant Stomp	$37,442	$326	31%	2	2	1	$186	❌	❌	✅	Y / Y	⭐️ 5 (6)
Tuscaloosa Condo: Steps to Bryant-Denny Stadium!	$29,980	$158	42%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
B&B - Mag. Suite · Bama B&B - Magnolia Family Sui	$42,904	$340	34%	2	2	1	$27	❌	✅	✅	N / Y	⭐️ 5 (6)
Crimson Court	$70,974	$361	52%	2	2	1	$186	❌	❌	✅	Y / Y	⭐️ 5 (1)
End Zone	$51,105	$368	37%	2	2	1	$186	❌	❌	✅	Y / Y	⭐️ 5 (3)
BamaNati	$44,268	$345	33%	2	2	1	$186	❌	❌	❌	Y / Y	⭐️ 5 (5)
2 Bedroom Condo-Walkable to Bryant Denny Stadium	$34,018	$253	36%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Condo within walking distance to Stadium!	$28,654	$203	36%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (23)
Sunshine Tide	$57,968	$309	50%	2	2	1	$213	✅	❌	✅	Y / Y	⭐️ 0 (0)
908-D Queen City Avenue	$31,163	$264	31%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern Retreat ~ 1/2 Mi to Bryant-Denny Stadium	$58,758	$283	55%	2	3	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Condo, walking distance to Bryant-Denny	$32,122	$118	70%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (95)
Bear's Den	$50,895	$287	45%	2	2	1	$213	✅	❌	✅	Y / Y	⭐️ 0 (1)
Houndstooth Adventure	$35,093	$149	59%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (56)
Legends Landing	$38,442	$278	36%	2	2	1	$213	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
WestGate Luxury Condominiums	$77,104	$456	45%	2	2	1	$350	✅	❌	❌	Y / Y	⭐️ 0 (1)
Bryant-Denny Stadium Getaway!	$53,100	$279	52%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
GameDay Hideaway: Stylish 2-Bed Condo	$53,009	$284	51%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
2BR Condo close to The University of Alabama	$56,086	$477	32%	2	2	2	$145	✅	❌	❌	N / Y	⭐️ 5 (4)
Roll Fun Roll! Walk to Stadium, Strip, & Downtown	$122,664	$406	80%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
End Zone - Book for 1 Month!	$20,056	$137	40%	2	2	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (1)
Roll Tide Too	$53,759	$408	36%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

18.91% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,628	$37,257	$55,885	$74,514	$93,142	$186,285	$558,855
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$430,628	$461,617	$492,976	$524,717	$556,852	$723,851	$1,529,760

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.91%

Cap Rate

11.4%

Return on Investment

35.08%

1402 9th St 11 Tuscaloosa, Alabama, 35401

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$392,500

Zestimate

Tuscaloosa

Zoning

Laws

110

Airbnb Investor Score

$18,628

Annual Profit

11.4%

Cap Rate

18.9%

Cash on Cash

$68,151

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $400/night at 30% occupancy.Projected nightly rate is $327/night at 37% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,619

Avg annual revenue

37%

Avg occupancy rate

$327

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$85k

$125k

$18,629

Profit

Revenue

$68,151

Operating Expenses

$22,540

Operating Income

$45,611

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$18,629

$98,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$6,500

Closing Costs

$12,000

Total

$98,500

DSCR Ratio

Strong

1.69

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.91%

Cap Rate

11.4%

Return on Investment

35.08%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,984

Deductible property tax

$3,960

Your total deduction

$21,896

Your adjusted annual income

$150,000 - $21,896 = $128,104

Taxes on $128,104 (30%)

$38,431

Your old tax bill

$45,000

Your new tax bill

$38,431

Estimated tax savings

$6,569

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1970

Size:

924 sqft

Type:

CONDO

Parking:

Heating:

Has Heating (Unspecified Type)

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 924 sqft

Garage: No

Heating: Has heating (unspecified type)

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric, 1 Unit

View: -

Parking: -

Amenities: Dryer, Dishwasher, Electric Oven, Electric Range, Electric Water Heater, Refrigerator, Water Heater, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 63 31 06 23 2 028 409.002

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $392,500

Schools

Elementary School: Univ Place Elementary School with 6/10 star rating
Middle School: Westlawn Middle School with 1/10 star rating
High School: Central High School with 1/10 star rating